The Discounted Cash Flow (DCF) valuation of Tianjin Tianyao Pharmaceuticals Co Ltd (600488.SS) is 2.39 CNY. With the latest stock price at 4.14 CNY, the upside of Tianjin Tianyao Pharmaceuticals Co Ltd based on DCF is -42.2%.
Based on the latest price of 4.14 CNY and our DCF valuation, Tianjin Tianyao Pharmaceuticals Co Ltd (600488.SS) is a sell. selling 600488.SS stocks now will result in a potential gain of 42.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.7% - 10.2% | 9.0% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.84 - 3.48 | 2.39 |
| Upside | -55.6% - -16.0% | -42.2% |